Unlock all features! Tap here to upgrade
9930 Owensmouth Ave Unit 10, Chatsworth, CA 91311
3 beds • 2 baths • 1307 sqft
$596,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -22.68% first-year return on $143k initial cash invested.
-22.68%
Cash On Cash
1.68%
Cap Rate
0.25
DSCR
$3,993
Rent
-$2,708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,993 income − $6,701 expenses = $2,708 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,967
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,993
Total Expenses
$6,701
Mortgage P&I
85%
$3,382
Property Taxes
15%
$590
Home Insurance
5%
$210
HOA
15%
$602
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998